investorscraft@gmail.com

Intrinsic ValuePFB Corporation (PFB.TO)

Previous Close$24.10
Intrinsic Value
Upside potential
Previous Close
$24.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PFB Corporation operates in the North American construction materials sector, specializing in expanded polystyrene (EPS) insulating products and structural building solutions. The company’s core revenue model is built on manufacturing and selling EPS-based rigid foam boards, structural insulating panels (SIPs), and timber frame structures under well-established brands like Plasti-Fab, Insulspan, and Riverbend. These products cater to residential, commercial, and industrial construction markets, emphasizing energy efficiency and sustainability. PFB differentiates itself through vertically integrated design and manufacturing capabilities, offering custom solutions such as log and timber structures under PrecisionCraft and TimberScape. Its direct sales force and network of independent agents ensure broad market penetration across Canada and the U.S. The company’s niche focus on high-performance insulation and prefabricated building systems positions it as a key player in energy-efficient construction, though it faces competition from larger diversified material suppliers. PFB’s brand recognition and specialized product portfolio provide a defensible market position, particularly in regions with stringent energy codes and demand for sustainable building practices.

Revenue Profitability And Efficiency

In FY 2020, PFB reported revenue of CAD 134.8 million, with net income of CAD 16.4 million, reflecting a net margin of approximately 12.2%. The company generated CAD 27.1 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures were modest at CAD 1.6 million, indicating efficient reinvestment relative to cash flow generation. Diluted EPS stood at CAD 2.37, underscoring profitability on a per-share basis.

Earnings Power And Capital Efficiency

PFB’s earnings power is supported by its focused product mix and operational efficiency, as evidenced by its healthy net income margin. The company’s capital-light model, with limited capex requirements, allows for robust free cash flow generation. Its ability to maintain profitability amid competitive pressures highlights disciplined cost management and pricing power in its niche markets.

Balance Sheet And Financial Health

PFB’s balance sheet remained solid at FY 2020-end, with CAD 32.3 million in cash and equivalents against total debt of CAD 16.8 million, yielding a net cash position. This conservative leverage profile provides flexibility for strategic initiatives or shareholder returns. The company’s liquidity position is further reinforced by its consistent operating cash flow generation.

Growth Trends And Dividend Policy

PFB’s growth is tied to demand for energy-efficient construction materials, a market with long-term tailwinds. The company distributed a substantial dividend of CAD 12.56 per share in FY 2020, reflecting a commitment to returning capital to shareholders. However, its privatization in late 2021 suggests a shift in capital allocation strategy post the reported period.

Valuation And Market Expectations

As a privately held company post-2021, valuation metrics are no longer publicly observable. At the time of its last reported fiscal year, PFB’s market capitalization was not disclosed, but its earnings multiple would have been influenced by its niche positioning and profitability. Investors likely valued its stable cash flows and specialized market presence.

Strategic Advantages And Outlook

PFB’s strategic advantages lie in its branded product portfolio and expertise in energy-efficient building solutions. Privatization may enable operational and strategic refinements away from public market scrutiny. Long-term prospects depend on adoption of sustainable construction practices and the company’s ability to innovate within its core markets.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount